$265,000
NAL Estimated Property Value7116 DAHLIA CIR., BROWNSVILLE, TX, 78520
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesElectric Water Heater
FlooringTile
Exterior
Lot Size5,715 sqft
Building Information
Year Built2020
Stories1
Roof Type114
Garage Spaces1
Land Information
APN73-5608-0050-0440-00
Lot Number44
SubdivisionSanchez-Vela Subdivision
Land UseResidential
Legal DescriptionSANCHEZ-VELA SUBDIVISION LOT 44 BLOCK 5 (C1-2521-B & 2522-A CCMR)
Census Tract012508
Assessed Land Value$31,443
Assessed Improvement Value$144,731
Assessment Year2025
About this property
New quality construction from experienced contractor. Efficient floor plan. Nice detail, fixtures and finishes.
Investor Tools
$265,000
Estimated Property Value
$163,707Estimated Mortgage Balance
$101,293Estimated Equity
38% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,590 /month
Positive
Cash Flow Estimate:
$530 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$248/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,649
$135,946
2025
$31,443
$144,731
$176,174
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,649
$135,946
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Carrington Mortgage Services Llc
Fha
$176,641
Yes
First
Mar 23, 2021
Apr 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$163,707
$101,293
38%
62%
$1,086/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,156/mo
$1,086/mo
+$70/mo
5.2%
